5808 S Pearl StCentennialCO80121
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 5808 S Pearl St, Centennial, CO, 80121 in Centennial. At $324,500 it earns $2,521/mo in rent and distributes $260/mo to the owner after the $1,459/mo payment, a consistent 9.32% yield. DSCR 1.73 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $89,653 in value; $2,989/yr in principal paydown compounds ownership stake. Total projected return: $163,125.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 3.8% |
| Monthly Cash Flow | $260 | $1,850 |
City averages based on Centennial market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,521 |
| Total Monthly Debt Service | $1,762 |
| DSCR Ratio | 1.43x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 1969
436 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80121, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,406 (100%) |
| Owner Occupied HU | 5,749 (77.6%) |
| Renter Occupied HU | 1,401 (18.9%) |
| Vacant Housing Units | 256 ( 3.5%) |
| Median Home Value | $732,129 |
| Average Home Value | $988,168 |
Housing Distribution
Address Breakdown
Residential
7,295
Single Family
6,995
Multi-Family
300
Businesses
272
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Multi Family
Built in 1969
436 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80121, Littleton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,406 (100%) |
| Owner Occupied HU | 5,749 (77.6%) |
| Renter Occupied HU | 1,401 (18.9%) |
| Vacant Housing Units | 256 ( 3.5%) |
| Median Home Value | $732,129 |
| Average Home Value | $988,168 |
Housing Distribution
Address Breakdown
Residential
7,295
Single Family
6,995
Multi-Family
300
Businesses
272
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gina Lee Cimino • Firecracker Realty LLC
Mls Name: IRES
Mls ID: #1049536